[SUCCESS] YoY Quarter Result on 31-Dec-2015 [#4]

Announcement Date
01-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 155.56%
YoY- 4176.92%
Quarter Report
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 73,989 92,194 79,089 95,978 89,969 91,564 71,093 0.72%
PBT -7,943 13,788 -3,163 13,949 -1,721 10,751 9,983 -
Tax -673 -2,897 -2,788 -4,754 -654 -3,650 -2,498 -21.22%
NP -8,616 10,891 -5,951 9,195 -2,375 7,101 7,485 -
-
NP to SH -6,688 10,692 -381 8,896 208 6,513 6,897 -
-
Tax Rate - 21.01% - 34.08% - 33.95% 25.02% -
Total Cost 82,605 81,303 85,040 86,783 92,344 84,463 63,608 4.86%
-
Net Worth 339,669 307,963 264,390 262,941 238,044 218,642 114,721 21.82%
Dividend
30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 3,639 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 339,669 307,963 264,390 262,941 238,044 218,642 114,721 21.82%
NOSH 248,498 122,693 115,454 115,833 115,555 115,683 114,721 15.09%
Ratio Analysis
30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -11.64% 11.81% -7.52% 9.58% -2.64% 7.76% 10.53% -
ROE -1.97% 3.47% -0.14% 3.38% 0.09% 2.98% 6.01% -
Per Share
30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 30.50 79.93 68.50 82.86 77.86 79.15 61.97 -12.09%
EPS -2.76 8.41 -0.33 7.68 0.18 5.63 6.02 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 2.67 2.29 2.27 2.06 1.89 1.00 6.31%
Adjusted Per Share Value based on latest NOSH - 115,833
30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 29.26 36.45 31.27 37.95 35.57 36.20 28.11 0.73%
EPS -2.64 4.23 -0.15 3.52 0.08 2.58 2.73 -
DPS 1.44 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.343 1.2177 1.0454 1.0397 0.9412 0.8645 0.4536 21.82%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 29/06/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.83 3.61 2.26 2.29 1.69 1.40 1.01 -
P/RPS 2.72 4.52 3.30 2.76 2.17 1.77 1.63 9.75%
P/EPS -30.11 38.94 -684.85 29.82 938.89 24.87 16.80 -
EY -3.32 2.57 -0.15 3.35 0.11 4.02 5.95 -
DY 1.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.35 0.99 1.01 0.82 0.74 1.01 -9.31%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 29/08/18 30/08/17 26/08/16 01/03/16 27/02/15 25/02/14 25/02/13 -
Price 0.83 3.67 2.16 2.28 1.82 1.40 1.00 -
P/RPS 2.72 4.59 3.15 2.75 2.34 1.77 1.61 10.00%
P/EPS -30.11 39.59 -654.55 29.69 1,011.11 24.87 16.63 -
EY -3.32 2.53 -0.15 3.37 0.10 4.02 6.01 -
DY 1.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.37 0.94 1.00 0.88 0.74 1.00 -9.14%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment